Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- N/A SUB-COHORT 36X4127 3627 09/30/2022 01992 7.589998800 2,507,011.9000 126,854.78 05/31/2013 36X4127 3627 09/30/2023 01993 6.649999200 2,815,280.7200 124,810.76 05/31/2013 36X4127 3627 09/30/2024 01994 6.770001600 5,035,505.5200 227,269.20 05/31/2013 36X4127 3627 09/30/2025 01995 7.390000800 5,057,878.4300 249,184.84 05/31/2013 36X4127 3627 09/30/2026 01996 6.770001600 7,811,696.2200 352,567.97 05/31/2013 36X4127 3627 09/30/2027 01997 6.890000400 8,296,106.0400 381,067.83 05/31/2013 36X4127 3627 09/30/2028 01998 5.979999600 17,584,137.1600 701,020.89 05/31/2013 36X4127 3627 09/30/2029 01999 5.810000400 23,651,255.1200 916,092.01 05/31/2013 36X4127 3627 09/30/2030 02000 6.360001200 23,583,426.5400 999,937.47 05/31/2013 36X4127 3627 09/30/2031 02001 5.240001600 34,814,701.4900 1,216,193.94 05/31/2013 36X4127 3627 09/30/2032 02002 5.040000000 48,895,344.8500 1,642,883.59 05/31/2013 36X4127 3627 09/30/2033 02003 4.479998400 33,023,512.5200 986,301.89 05/31/2013 36X4127 3627 09/30/2034 02004 4.179999600 4,142,576.3000 115,439.78 05/31/2013 36X4127 3627 09/30/2035 02005 4.230000000 121,979,289.3000 3,439,815.96 05/31/2013 36X4127 3627 09/30/2036 02006 4.830001200 18,751,253.1700 603,790.50 05/31/2013 ------------------------ ---------------------- 357,948,975.2800 12,083,231.41 VENDEE SUB-COHORT 36X4127 3627VENDE 09/30/2037 02007 4.860000000 1,206,218.3000 39,081.47 05/31/2013 36X4127 3627VENDE 09/30/2038 02008 3.920000400 5,964,405.7900 155,869.82 05/31/2013 36X4127 3627VENDE 09/30/2039 02009 2.009998800 3,050,687.5000 40,879.19 05/31/2013 36X4127 3627VENDE 09/30/2040 02010 3.539998800 10,485,212.0900 247,450.92 05/31/2013 36X4127 3627VENDE 09/30/2041 02011 3.240000000 39,257,508.8800 847,962.19 05/31/2013 36X4127 3627VENDE 09/30/2042 02012 2.639998800 207,978,969.0000 3,660,428.19 05/31/2013 36X4127 3627VENDE 09/30/2042 02013 2.639998800 155,770,198.5000 2,741,554.25 05/31/2013 ------------------------ ---------------------- 423,713,200.0600 7,733,226.03 ACQUIR SUB-COHORT 36X4127 3627ACQUI 09/30/2037 02007 4.780000800 41,232,835.7700 1,313,953.25 05/31/2013 36X4127 3627ACQUI 09/30/2038 02008 3.409999200 31,536,159.8300 716,921.87 05/31/2013 36X4127 3627ACQUI 09/30/2041 02008 3.409999200 5,000,000.0000 113,666.64 05/31/2013 36X4127 3627ACQUI 09/30/2039 02009 3.009999600 7,560,459.3500 151,713.20 05/31/2013 36X4127 3627ACQUI 09/30/2040 02010 3.520000800 8,529,151.9500 200,150.81 05/31/2013 36X4127 3627ACQUI 09/30/2041 02011 3.459999600 10,422,518.5500 240,412.73 05/31/2013 36X4127 3627ACQUI 09/30/2042 02012 3.489998400 20,000,000.0000 465,333.12 05/31/2013 36X4127 3627ACQUI 09/30/2042 02013 3.489998400 36,238,718.0000 843,153.79 05/31/2013 ------------------------ ---------------------- 160,519,843.4500 4,045,305.41 ======================== ====================== 942,182,018.7900 23,861,762.85 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00